Waterfront House with Deep Water Dock

sq. ft.
per sq ft
Heated sq ft: 2,752 sq ft
Avg Nightly Rate: $315
Home Legally Sleeps: 11
Occupancy Rate: 38 weeks
Annual Gross Income : 74829
Annual Net Operating Income : 34900
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Owner
Seller Financing: No
Niche: Beach, Pet Friendly
New Construction: Inquire
Days on Vrolio: 220

Property Description

Spacious comfortable house waterfront house with amazing views! Island Oasis is a 3/2.5 stilt house with a 1/1 apartment on the ground level. It is a perfect house for extended family to vacation if they need 2 apartments or you can rent the out separately or keep the small apartment (with a separate entrance) as an owner's retreat! The house is located on St. George Island, FL (on Florida's Forgotten Coast) It is 1.5 hours from Tallahassee and Panama City. The house has amazing views of the bay from all rooms. Being the house faces west, the sunsets are gorgeous!! Island Oasis is a very spacious home and is being sold fully furnished. The master bedroom on the main level features a king bed and attached bathroom with walk in shower. Walk out of the master bedroom to an extra large deck with amazing views of the bay. The 2nd and 3rd bedrooms are on the 2nd floor along with another full bathroom with a tub/shower combo. One of the bedrooms has a king bed and a sleeper chair and the other has a queen bed. All bedrooms are very spacious and there is another renovated 1/2 bathroom on the main floor. At Island Oasis, we provide a pack and play for our small guests and a dog crate for the furry ones! The living space on the main level has an open floor plan and includes a large well equipped kitchen, dining room with seating for 9, spacious living room with a wood burning fire place and a family room with 4 person air hockey, foos ball game and fabulous water views. There is a half bath on this level and a laundry room with a full size washer and dryer. The kitchen features full size new appliances including a wall oven and a 6 burner professional gas cook top. In addition there are plenty of pots, pans, cooking utensils, dinnerware, serving platters, glassware, etc that will convey. The separate apartment is on the ground level. It has a bedroom with a queen bed, living room and efficiency kitchen. There are hookups for a washer/dryer and range. There is plenty of room and seating on the oversized decks for dining al fresco or lounging on a chaise or rocker while taking in the view. Your guests can watch the pelicans and dolphins without leaving the house! The downstairs game room features pool table and hot tub and it is next to a 25' x 13' private above ground swimming pool. There is a private dock with water and a fish cleaning sink as well as a bench for fishing from the dock or just relaxing on the water!! The house sits on 1/3 of an acre. the back yard is fenced and has a park style covered grill. Metal Roof replaced in 2020; 2 ACs replaced 2020; New impact windows and doors, new appliances, new hot water heater and many other new/renovated items. Island Oasis is located in a quiet area, only minutes to restaurants, shopping and the St. George Island light house. Beach access is a 2 blocks away. It has a great rental income. St. George Island has year round bookings and is an extremely sought after destination. There are no high rise buildings (nothing taller than 3 stories is allowed), chain restaurants or big box stores. It is "old Florida", dog friendly and a perfect getaway!

Presented by:
lucinda roenicke
Seller Financing
Distress Sale
Seller Financing Terms
Seasonal Nightly Rates
High: 450
Low: 265
Peak: 470
Special Event: 0
Avarage: 315.00
Furniture Age
Est Value of Furnishings
Peak & High Seasons
March, April, May, June, July, August, September, October
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
We own 8 vacation properties that we self manage and want to down size. We sold one of our cabins this year - which helped a bit, but not enough!
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
Net Operating Income
Additional Indoor Rooms
Attached In Law Suite, Family Room, Formal Dining Room, Game Room, Living Room, Master Suite Down, Other
Dishwasher, Dryer, Electric appliances, Gas appliances, Microwave, Oven, Refrigerator, Washer
Central A/C (gas or electric), Wood Burning Fireplace
Floor Coverings
Security Description
Half Baths
Master Suite(s)
Energy Efficiency
Double pane-low emissivity windows, Energy Star appliances
Year built
Outdoor Features
Above Ground Spa, Deck, Dock, Fenced/Gated Yard, Porch - Not screened, Walk Out Balcony, Other
Backyard Exposure
Lot Size
1/3 acre
Community Features
Tax Amount/Year
CDD Amount
Deed Restricted Community
Interview Required
Neighborhood Amenities
Mandatory HOA
Home Legally Sleeps:
Onsite Parking
large paved driveway. Carport under house.
Neighborhood Association STR Rules
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Transfers to new owner
Rental Tax Info
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Established Rental History
2 Years
Occupancy Rate
Being Sold with Bookings
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Managed By
Management Bookings Percentage
Caretaker Bookings Percentage
Paid Booking History
Future Booking Calendar
Management Fees
Caretaker Fees
Sold with Marketing Collateral
Manager Cancellation Policy
Credit Card Fee
Cleaning Fee
Licesnes & Permits (Annual)
Advertising & Tech Costs (Annual)
Yard & Pest Control (Annual)
Pool & Spa Maintinence (Annual)
Electricity (Annual)
Water/Sewer (Annual)
Cable/Interbet (Annual)
Accounting Fee (Annual)
Property Taxes (Annual)
Homeowner's Insurance (Annual)
Short Term Rental Insurance Rider (Annual)
CDD Fee (Annual)
Annual Homeowner's Association Dues
Additional Membership Fees (Annual)
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Total Capital Investment

Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additional Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additional Nightly Insurance Policy ($ per night)

Additional Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance





Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies


Fixed & Variable Expenses

Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)


User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.


Data provided by property owner

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.